Highlights

[AMTEL] QoQ TTM Result on 2017-08-31 [#3]

Stock [AMTEL]: AMTEL HOLDINGS BHD
Announcement Date 25-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Nov-2017
Quarter 31-Aug-2017  [#3]
Profit Trend QoQ -     -129.50%    YoY -     72.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 39,015 33,233 33,427 41,395 46,755 50,004 47,417 -12.20%
  QoQ % 17.40% -0.58% -19.25% -11.46% -6.50% 5.46% -
  Horiz. % 82.28% 70.09% 70.50% 87.30% 98.60% 105.46% 100.00%
PBT -2,860 -3,510 -3,293 254 1,441 1,916 1,052 -
  QoQ % 18.52% -6.59% -1,396.46% -82.37% -24.79% 82.13% -
  Horiz. % -271.86% -333.65% -313.02% 24.14% 136.98% 182.13% 100.00%
Tax -157 75 48 -381 -696 -664 -600 -59.12%
  QoQ % -309.33% 56.25% 112.60% 45.26% -4.82% -10.67% -
  Horiz. % 26.17% -12.50% -8.00% 63.50% 116.00% 110.67% 100.00%
NP -3,017 -3,435 -3,245 -127 745 1,252 452 -
  QoQ % 12.17% -5.86% -2,455.12% -117.05% -40.50% 176.99% -
  Horiz. % -667.48% -759.96% -717.92% -28.10% 164.82% 276.99% 100.00%
NP to SH -3,000 -3,345 -3,182 -154 522 1,024 256 -
  QoQ % 10.31% -5.12% -1,966.23% -129.50% -49.02% 300.00% -
  Horiz. % -1,171.88% -1,306.64% -1,242.97% -60.16% 203.91% 400.00% 100.00%
Tax Rate - % - % - % 150.00 % 48.30 % 34.66 % 57.03 % -
  QoQ % 0.00% 0.00% 0.00% 210.56% 39.35% -39.22% -
  Horiz. % 0.00% 0.00% 0.00% 263.02% 84.69% 60.78% 100.00%
Total Cost 42,032 36,668 36,672 41,522 46,010 48,752 46,965 -7.14%
  QoQ % 14.63% -0.01% -11.68% -9.75% -5.62% 3.80% -
  Horiz. % 89.50% 78.08% 78.08% 88.41% 97.97% 103.80% 100.00%
Net Worth 40,256 40,964 40,624 42,240 43,038 44,019 44,043 -5.82%
  QoQ % -1.73% 0.84% -3.83% -1.85% -2.23% -0.06% -
  Horiz. % 91.40% 93.01% 92.24% 95.91% 97.72% 99.94% 100.00%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 40,256 40,964 40,624 42,240 43,038 44,019 44,043 -5.82%
  QoQ % -1.73% 0.84% -3.83% -1.85% -2.23% -0.06% -
  Horiz. % 91.40% 93.01% 92.24% 95.91% 97.72% 99.94% 100.00%
NOSH 49,279 49,277 49,277 49,277 49,277 49,277 49,277 0.00%
  QoQ % 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.01% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin -7.73 % -10.34 % -9.71 % -0.31 % 1.59 % 2.50 % 0.95 % -
  QoQ % 25.24% -6.49% -3,032.26% -119.50% -36.40% 163.16% -
  Horiz. % -813.68% -1,088.42% -1,022.11% -32.63% 167.37% 263.16% 100.00%
ROE -7.45 % -8.17 % -7.83 % -0.36 % 1.21 % 2.33 % 0.58 % -
  QoQ % 8.81% -4.34% -2,075.00% -129.75% -48.07% 301.72% -
  Horiz. % -1,284.48% -1,408.62% -1,350.00% -62.07% 208.62% 401.72% 100.00%
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 79.17 67.44 67.83 84.00 94.88 101.48 96.23 -12.21%
  QoQ % 17.39% -0.57% -19.25% -11.47% -6.50% 5.46% -
  Horiz. % 82.27% 70.08% 70.49% 87.29% 98.60% 105.46% 100.00%
EPS -6.09 -6.79 -6.46 -0.31 1.06 2.08 0.52 -
  QoQ % 10.31% -5.11% -1,983.87% -129.25% -49.04% 300.00% -
  Horiz. % -1,171.15% -1,305.77% -1,242.31% -59.62% 203.85% 400.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8169 0.8313 0.8244 0.8572 0.8734 0.8933 0.8938 -5.83%
  QoQ % -1.73% 0.84% -3.83% -1.85% -2.23% -0.06% -
  Horiz. % 91.40% 93.01% 92.24% 95.91% 97.72% 99.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 49,665
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 71.99 61.32 61.68 76.38 86.27 92.26 87.49 -12.20%
  QoQ % 17.40% -0.58% -19.25% -11.46% -6.49% 5.45% -
  Horiz. % 82.28% 70.09% 70.50% 87.30% 98.61% 105.45% 100.00%
EPS -5.54 -6.17 -5.87 -0.28 0.96 1.89 0.47 -
  QoQ % 10.21% -5.11% -1,996.43% -129.17% -49.21% 302.13% -
  Horiz. % -1,178.72% -1,312.77% -1,248.94% -59.57% 204.26% 402.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7428 0.7558 0.7496 0.7794 0.7941 0.8122 0.8127 -5.82%
  QoQ % -1.72% 0.83% -3.82% -1.85% -2.23% -0.06% -
  Horiz. % 91.40% 93.00% 92.24% 95.90% 97.71% 99.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.6100 0.6300 0.6500 0.6300 0.6300 0.6350 0.6100 -
P/RPS 0.77 0.93 0.96 0.75 0.66 0.63 0.63 14.33%
  QoQ % -17.20% -3.12% 28.00% 13.64% 4.76% 0.00% -
  Horiz. % 122.22% 147.62% 152.38% 119.05% 104.76% 100.00% 100.00%
P/EPS -10.02 -9.28 -10.07 -201.59 59.47 30.56 117.42 -
  QoQ % -7.97% 7.85% 95.00% -438.98% 94.60% -73.97% -
  Horiz. % -8.53% -7.90% -8.58% -171.68% 50.65% 26.03% 100.00%
EY -9.98 -10.77 -9.93 -0.50 1.68 3.27 0.85 -
  QoQ % 7.34% -8.46% -1,886.00% -129.76% -48.62% 284.71% -
  Horiz. % -1,174.12% -1,267.06% -1,168.24% -58.82% 197.65% 384.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.76 0.79 0.73 0.72 0.71 0.68 6.76%
  QoQ % -1.32% -3.80% 8.22% 1.39% 1.41% 4.41% -
  Horiz. % 110.29% 111.76% 116.18% 107.35% 105.88% 104.41% 100.00%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 27/07/18 25/04/18 26/01/18 25/10/17 31/07/17 27/04/17 23/01/17 -
Price 0.6100 0.6800 0.6650 0.6300 0.6300 0.6950 0.6000 -
P/RPS 0.77 1.01 0.98 0.75 0.66 0.68 0.62 15.56%
  QoQ % -23.76% 3.06% 30.67% 13.64% -2.94% 9.68% -
  Horiz. % 124.19% 162.90% 158.06% 120.97% 106.45% 109.68% 100.00%
P/EPS -10.02 -10.02 -10.30 -201.59 59.47 33.44 115.49 -
  QoQ % 0.00% 2.72% 94.89% -438.98% 77.84% -71.05% -
  Horiz. % -8.68% -8.68% -8.92% -174.55% 51.49% 28.95% 100.00%
EY -9.98 -9.98 -9.71 -0.50 1.68 2.99 0.87 -
  QoQ % 0.00% -2.78% -1,842.00% -129.76% -43.81% 243.68% -
  Horiz. % -1,147.13% -1,147.13% -1,116.09% -57.47% 193.10% 343.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.75 0.82 0.81 0.73 0.72 0.78 0.67 7.82%
  QoQ % -8.54% 1.23% 10.96% 1.39% -7.69% 16.42% -
  Horiz. % 111.94% 122.39% 120.90% 108.96% 107.46% 116.42% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers